80085 Kingston Dr Bermuda Dunes, CA, 92203
4 bed • 2 bath • 12 guests
Est. $26/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
$53,203
Annual Profit
974.1%
Cap Rate
452.2%
Cash on Cash
$77,304
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $279/night at 65% occupancy ($66,236.99). Airbtics projects $415/night at 51% occupancy ($77,303).
Top 48% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$79,877
Avg annual revenue
51%
Avg occupancy rate
$415
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$90k
$150k
$220k
Sign up to see the data on 40 all comparables
$53,203
Profit
Revenue
$77,304
Operating Expenses
$23,730
Operating Income
$53,574
Mortgage & Taxes
$371
Profit (Cash Flow)
$53,203
$11,765
Cash Investment
Down Payment
$1,100
Renos & Furnishing
$10,500
Closing Costs
$165
Total
$11,765
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
452.21%
Cap Rate
974.07%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$261
Deductible property tax
$54
Your total deduction
-$48,483
Your adjusted annual income
$150,000 - -$48,483 = $198,483
Taxes on $198,483 (30%)
$59,545
Your old tax bill
$45,000
Your new tax bill
$59,545
Estimated tax savings
-$14,545
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
12,632 sqft
Year built:
2015
Size:
2,828 sqft
Type:
SFR
Parking:
2
Heating:
Central
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 79800 Spur Pl | 3 | 2 | 2,204 | - | 11,761 | 1979 | $0 | - |
| 79470 Calle Palmeto | 3 | 2 | 1,846 | - | 7,405 | 2001 | $0 | - |
| 43343 Kenya Dr | 3 | 1 | 1,504 | - | 6,969 | 1979 | $0 | - |
| 41401 Cambridge Ave | 3 | 1 | 1,692 | - | 11,325 | 1986 | $0 | - |
| 80708 Foxglove Ln | 4 | 2 | 1,910 | - | 8,712 | 2004 | $0 | 504 |
| 80821 Sunstar Ct | 4 | 2 | 2,026 | - | 10,890 | 2005 | $568,000 | - |
| 80025 Kingston Dr | 3 | 2 | 2,404 | - | 10,018 | 1979 | $650,000 | - |
| 80660 Liberia Pl | 1 | 1 | 480 | - | 16,117 | 1949 | $0 | - |
| 42855 Rachel Ct | 3 | 2 | 2,828 | - | 11,761 | 2015 | $0 | - |
| 80452 Glen Eagles Ct | 3 | 3 | 2,958 | - | 9,583 | 2004 | $960,000 | - |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 12,632 sqft
- Building area: 2,828 sqft
- Garage: Yes
- Heating: Central
- Pool: Yes
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 606-050-025
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $557,541
- County Est. Land Value: -
- Assessed Land Value: $40,206
- County Est. Structure Value: -
Market Estimate: -